[D&O] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 115.63%
YoY- -52.33%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 122,244 65,813 208,059 107,530 64,139 27,908 108,271 8.45%
PBT 3,066 4,357 18,805 8,008 152 138 15,914 -66.74%
Tax -281 -267 -344 -109 -97 -14 -2,111 -74.02%
NP 2,785 4,090 18,461 7,899 55 124 13,803 -65.69%
-
NP to SH 2,203 2,539 13,817 5,947 2,758 1,285 13,834 -70.71%
-
Tax Rate 9.17% 6.13% 1.83% 1.36% 63.82% 10.14% 13.27% -
Total Cost 119,459 61,723 189,598 99,631 64,084 27,784 94,468 16.98%
-
Net Worth 193,056 192,238 189,102 183,035 179,705 175,188 175,225 6.69%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - 2,555 -
Div Payout % - - - - - - 18.47% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 193,056 192,238 189,102 183,035 179,705 175,188 175,225 6.69%
NOSH 734,333 725,428 729,842 734,197 725,789 713,888 730,105 0.38%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 2.28% 6.21% 8.87% 7.35% 0.09% 0.44% 12.75% -
ROE 1.14% 1.32% 7.31% 3.25% 1.53% 0.73% 7.89% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 16.65 9.07 28.51 14.65 8.84 3.91 14.83 8.04%
EPS 0.23 0.35 1.42 0.81 0.38 0.18 1.90 -75.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.35 -
NAPS 0.2629 0.265 0.2591 0.2493 0.2476 0.2454 0.24 6.28%
Adjusted Per Share Value based on latest NOSH - 724,772
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 9.86 5.31 16.79 8.68 5.17 2.25 8.74 8.39%
EPS 0.18 0.20 1.11 0.48 0.22 0.10 1.12 -70.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.21 -
NAPS 0.1558 0.1551 0.1526 0.1477 0.145 0.1413 0.1414 6.69%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.70 0.77 0.52 0.23 0.17 0.29 0.26 -
P/RPS 4.20 8.49 1.82 1.57 1.92 7.42 1.75 79.54%
P/EPS 233.33 220.00 27.47 28.40 44.74 161.11 13.72 564.75%
EY 0.43 0.45 3.64 3.52 2.24 0.62 7.29 -84.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.35 -
P/NAPS 2.66 2.91 2.01 0.92 0.69 1.18 1.08 82.67%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 26/05/10 25/02/10 19/11/09 24/08/09 28/05/09 25/02/09 -
Price 0.37 0.67 0.70 0.35 0.23 0.19 0.20 -
P/RPS 2.22 7.39 2.46 2.39 2.60 4.86 1.35 39.44%
P/EPS 123.33 191.43 36.98 43.21 60.53 105.56 10.56 417.08%
EY 0.81 0.52 2.70 2.31 1.65 0.95 9.47 -80.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.75 -
P/NAPS 1.41 2.53 2.70 1.40 0.93 0.77 0.83 42.51%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment